As of 2024-12-11, the Intrinsic Value of Societe Fonciere Lyonnaise SA (FLY.PA) is
80.70 EUR. This FLY.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.00 EUR, the upside of Societe Fonciere Lyonnaise SA is
10.50%.
The range of the Intrinsic Value is 41.21 - 182.04 EUR
80.70 EUR
Intrinsic Value
FLY.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.21 - 182.04 |
80.70 |
10.5% |
| DCF (Growth 10y) |
55.70 - 199.19 |
96.17 |
31.7% |
| DCF (EBITDA 5y) |
33.49 - 50.85 |
40.19 |
-44.9% |
| DCF (EBITDA 10y) |
48.49 - 72.01 |
58.06 |
-20.5% |
| Fair Value |
-47.74 - -47.74 |
-47.74 |
-165.40% |
| P/E |
(185.23) - (179.89) |
(175.68) |
-340.7% |
| EV/EBITDA |
60.13 - 94.64 |
72.78 |
-0.3% |
| EPV |
0.55 - 17.36 |
8.95 |
-87.7% |
| DDM - Stable |
(91.84) - (277.42) |
(184.63) |
-352.9% |
| DDM - Multi |
(227.37) - (537.04) |
(319.84) |
-538.1% |
FLY.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,940.43 |
| Beta |
0.09 |
| Outstanding shares (mil) |
40.28 |
| Enterprise Value (mil) |
5,330.86 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.19% |
| Cost of Debt |
4.25% |
| WACC |
5.93% |